[KEN] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -60.43%
YoY- -1.22%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 35,917 23,835 16,630 16,433 27,272 15,241 14,217 84.97%
PBT 13,685 12,350 5,644 5,265 13,701 7,224 5,042 93.99%
Tax -2,450 -3,835 -1,486 -1,448 -4,054 -2,473 -1,095 70.65%
NP 11,235 8,515 4,158 3,817 9,647 4,751 3,947 100.21%
-
NP to SH 11,236 8,515 4,158 3,817 9,647 4,751 3,947 100.22%
-
Tax Rate 17.90% 31.05% 26.33% 27.50% 29.59% 34.23% 21.72% -
Total Cost 24,682 15,320 12,472 12,616 17,625 10,490 10,270 78.94%
-
Net Worth 254,874 242,113 234,783 234,754 215,174 204,382 200,938 17.09%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 4,487 - - - 5,379 - - -
Div Payout % 39.94% - - - 55.76% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 254,874 242,113 234,783 234,754 215,174 204,382 200,938 17.09%
NOSH 179,488 179,343 179,224 179,201 179,312 179,283 179,409 0.02%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 31.28% 35.72% 25.00% 23.23% 35.37% 31.17% 27.76% -
ROE 4.41% 3.52% 1.77% 1.63% 4.48% 2.32% 1.96% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 20.01 13.29 9.28 9.17 15.21 8.50 7.92 84.98%
EPS 6.26 4.75 2.32 2.13 5.38 2.65 2.20 100.16%
DPS 2.50 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.42 1.35 1.31 1.31 1.20 1.14 1.12 17.05%
Adjusted Per Share Value based on latest NOSH - 179,201
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 18.73 12.43 8.67 8.57 14.22 7.95 7.42 84.87%
EPS 5.86 4.44 2.17 1.99 5.03 2.48 2.06 100.12%
DPS 2.34 0.00 0.00 0.00 2.81 0.00 0.00 -
NAPS 1.3294 1.2628 1.2246 1.2245 1.1223 1.066 1.0481 17.09%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.85 0.90 0.94 0.99 1.01 1.02 1.17 -
P/RPS 4.25 6.77 10.13 10.80 6.64 12.00 14.76 -56.23%
P/EPS 13.58 18.96 40.52 46.48 18.77 38.49 53.18 -59.58%
EY 7.36 5.28 2.47 2.15 5.33 2.60 1.88 147.37%
DY 2.94 0.00 0.00 0.00 2.97 0.00 0.00 -
P/NAPS 0.60 0.67 0.72 0.76 0.84 0.89 1.04 -30.58%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 22/11/16 16/08/16 24/05/16 26/02/16 23/11/15 11/08/15 -
Price 0.92 0.85 0.94 0.96 0.98 1.01 0.98 -
P/RPS 4.60 6.40 10.13 10.47 6.44 11.88 12.37 -48.13%
P/EPS 14.70 17.90 40.52 45.07 18.22 38.11 44.55 -52.08%
EY 6.80 5.59 2.47 2.22 5.49 2.62 2.24 108.95%
DY 2.72 0.00 0.00 0.00 3.06 0.00 0.00 -
P/NAPS 0.65 0.63 0.72 0.73 0.82 0.89 0.88 -18.21%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment